[XOXNET] YoY Quarter Result on 31-Aug-2011 [#3]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
31-Aug-2011 [#3]
Profit Trend
QoQ- 156.43%
YoY- 25.93%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Quarter Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 89,723 134,914 142,385 115,309 42,920 4,682 7,330 51.78%
PBT -4,035 -5 1,407 863 553 -108 598 -
Tax 284 -413 -663 -286 -258 -8 -12 -
NP -3,751 -418 744 577 295 -116 586 -
-
NP to SH -3,750 -664 345 272 216 -116 586 -
-
Tax Rate - - 47.12% 33.14% 46.65% - 2.01% -
Total Cost 93,474 135,332 141,641 114,732 42,625 4,798 6,744 54.95%
-
Net Worth 118,421 88,533 89,699 88,399 34,200 29,828 30,927 25.06%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 118,421 88,533 89,699 88,399 34,200 29,828 30,927 25.06%
NOSH 986,842 737,777 689,999 680,000 180,000 165,714 162,777 35.01%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin -4.18% -0.31% 0.52% 0.50% 0.69% -2.48% 7.99% -
ROE -3.17% -0.75% 0.38% 0.31% 0.63% -0.39% 1.89% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 9.09 18.29 20.64 16.96 23.84 2.83 4.50 12.42%
EPS -0.38 -0.09 0.05 0.04 0.12 -0.07 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.13 0.13 0.19 0.18 0.19 -7.36%
Adjusted Per Share Value based on latest NOSH - 680,000
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 7.90 11.88 12.53 10.15 3.78 0.41 0.65 51.60%
EPS -0.33 -0.06 0.03 0.02 0.02 -0.01 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1042 0.0779 0.079 0.0778 0.0301 0.0263 0.0272 25.07%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.055 0.06 0.09 0.05 0.23 0.10 0.19 -
P/RPS 0.60 0.33 0.44 0.29 0.96 3.54 4.22 -27.74%
P/EPS -14.47 -66.67 180.00 125.00 191.67 -142.86 52.78 -
EY -6.91 -1.50 0.56 0.80 0.52 -0.70 1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.69 0.38 1.21 0.56 1.00 -12.13%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 27/10/14 31/10/13 30/10/12 27/10/11 28/10/10 26/10/09 29/10/08 -
Price 0.05 0.075 0.08 0.07 0.17 0.14 0.13 -
P/RPS 0.55 0.41 0.39 0.41 0.71 4.96 2.89 -24.14%
P/EPS -13.16 -83.33 160.00 175.00 141.67 -200.00 36.11 -
EY -7.60 -1.20 0.63 0.57 0.71 -0.50 2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.63 0.62 0.54 0.89 0.78 0.68 -7.71%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment